Dynasty Ceramic PCL Ratios and Metrics

Market cap in millions THB. Fiscal year is January - December.

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 9, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	11,345	16,003	13,050	25,734	25,917	18,202
Market Cap Growth	-24.77%	22.63%	-49.29%	-0.70%	42.39%	33.18%
Enterprise Value	13,546	18,125	15,321	27,903	27,566	20,977
Last Close Price	1.25	1.65	1.29	2.48	2.36	1.73
PE Ratio	11.72	14.50	11.04	15.78	15.24	11.48
Forward PE	11.63	13.28	10.21	14.60	14.56	12.39
PS Ratio	1.74	2.28	1.69	3.09	3.09	2.14
PB Ratio	1.60	2.27	1.95	4.28	4.44	3.75
P/TBV Ratio	1.62	2.29	1.97	4.33	4.48	3.83
P/FCF Ratio	11.36	17.23	18.15	20.09	14.60	8.45
P/OCF Ratio	8.43	10.25	8.17	14.27	11.21	7.07
PEG Ratio	-	0.97	0.97	0.97	0.97	0.97
EV/Sales Ratio	2.08	2.58	1.98	3.35	3.28	2.47
EV/EBITDA Ratio	7.75	10.21	8.09	11.40	10.62	8.47
EV/EBIT Ratio	11.55	13.55	10.60	14.23	13.43	11.03
EV/FCF Ratio	13.56	19.51	21.31	21.78	15.53	9.74
Debt / Equity Ratio	0.31	0.30	0.34	0.36	0.30	0.55
Debt / EBITDA Ratio	1.26	1.09	1.09	0.83	0.64	1.02
Debt / FCF Ratio	2.20	2.27	3.11	1.68	0.98	1.24
Asset Turnover	0.64	0.69	0.80	0.91	0.95	0.97
Inventory Turnover	1.36	1.54	1.80	1.97	2.18	2.34
Quick Ratio	0.07	0.09	0.09	0.07	0.09	0.07
Current Ratio	1.24	1.21	1.14	1.06	1.02	0.71
Return on Equity (ROE)	13.71%	16.06%	18.64%	27.57%	31.86%	37.88%
Return on Assets (ROA)	7.16%	8.25%	9.29%	13.37%	14.47%	13.57%
Return on Invested Capital (ROIC)	10.30%	11.96%	13.70%	20.39%	22.00%	20.91%
Return on Capital Employed (ROCE)	15.20%	17.30%	19.40%	29.10%	31.60%	34.20%
Earnings Yield	8.53%	6.90%	9.06%	6.34%	6.56%	8.71%
FCF Yield	8.80%	5.80%	5.51%	4.98%	6.85%	11.83%
Dividend Yield	6.40%	4.84%	4.40%	5.08%	7.84%	9.53%
Payout Ratio	84.39%	59.48%	43.23%	89.50%	96.35%	74.89%
Buyback Yield / Dilution	0.51%	0.14%	-	-3.66%	-6.58%	-6.06%
Total Shareholder Return	6.96%	4.98%	4.40%	1.43%	1.26%	3.47%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.